Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.78% first-year return on $136k initial cash invested.
0.78%
Cash On Cash
6.95%
Cap Rate
1.11
DSCR
$5,970
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,970 income − $5,882 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,616
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,970
Total Expenses
$5,882
Mortgage P&I
49%
$2,925
Property Taxes
12%
$724
Home Insurance
3%
$203
HOA
0%
$0
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657